business valuation p3
DESCRIPTION
Investment appraisal and company valuation methods for beginners.Concepts such as time value of money, simple interest, compound interest, CARG, cash-flows, WACC, inflation, discounting and capitalizing cash-flows are covered; in order to analyse and determine the economic feasibility of a project and what is the intrinsic or fair value of a company introducing discounted cash-flow techniques and multiples valuationTRANSCRIPT
VALUATION
www.antonioalcocer.com@antonioalcocer
BUSINESS
WHAT IS THE
VALUE OF A COMPANY?
www.antonioalcocer.com
THIS ONE MUST BE INFINITE
www.antonioalcocer.com
THIS ONE…
www.antonioalcocer.com
∞
^∞
∞Infinite=
www.antonioalcocer.com
HEY!!!!WHAT IS THEVALUE OF ACOMPANY?
= Enteprise value [EV]
www.antonioalcocer.com
“But
in company’s valuation
we need
to calculate
the “intrinsic” or “fair value”
of the company’s equity
“updated”
based on its
future performance=
cashflows”www.antonioalcocer.com
But before we start remember the 2nd GOLDEN RULE:
PRICE IS WHAT YOU PAY
[demmand falls in love with supply]
www.antonioalcocer.com
VALUE IS WHAT YOU GET www.antonioalcocer.com
PERSalesEBITDAOthers
Free-cashflows (FCFF)Equity cashflows (FCFE)DividendsOther cash-flows
DISCOUNTING CASH-FLOWS
(*) I will not cover other valuation methods based: book value, adjusted book value, etc.PER = Price Earning Ratio = Share Price in stock market / earnings per share
[VALUATION METHODS USED]
MULTIPLES
1. fast 2. right
gross fine tunepast future
www.antonioalcocer.com
MULTIPLES VALUATION
1. It is wrong2. Does not consider time value of money3. Based in “static” data: P&L4. Based in past performance5. Does not consider future cash-flows6. Assumes future = present7. But it is fast8. And it is widely used by investors9. Get a “rough” company value estimate
DISCOUNTING CASH-FLOWS
1. It is the right one method2. Does consider time value of money3. It is based in “dinamic” data:4. Does consider future cash-flows5. But it is a lot of work6. Used to fine-tune the multiples valuation
5 minutes time 2 weeks timewww.antonioalcocer.com
I was captured by the dark side, and although I know it is WRONG…
…explain me the MULTIPLES VALUATION methodwww.antonioalcocer.com
[MULTIPLES VALUATION]
2. Company’s EBITDA = $1 million
3. Company in the food & beverage industry (F&B)
4. Comparable purchasing transactions in F&B industry: 5-9 times
Industry comparable multiple x Company’s metric
1. Choose a metric: EBITDA
EV=ENTERPRISE VALUE [$5-9 millions]
www.antonioalcocer.com
[DISCOUNTING CASH-FLOWS VALUATION METHOD]
WHAT IS THE VALUE OF A COMPANY?
www.antonioalcocer.com
HOW much would you pay for a cow?
Depends on the future milkthat it can provide[& not the milk that provided in the past]
www.antonioalcocer.com
What is the value of a company?
Depends on the future cash-flows it can generate[you decide using either FCFF or FCFE_it’s up to you]
www.antonioalcocer.com
& the annual growing rate “g”(%)of these future cash-flows
[Should not be greater than a economy’s GDP in the long run <3%][In the short term cash-flows growth can exceed long term trend]
www.antonioalcocer.com
Assuming the company will last forever [=infinite]
www.antonioalcocer.com
& the company’s financing structure: WACC
%L banking debt [59%]
%E equity [41%]Ke(%) profit expectations: 9.7%
Kd(%) cost of debt 6.3%
www.antonioalcocer.com
How do I calculate Ke=shareholders’ profit expectations?
RF: Money invested at no risk (RF=10-years german bonds yield considered a risk free investment)B*(RM-RF): Upside return/premium for investing in a company with specific riskRM=Return of the stock market benchmarked = CAGR Ibex 35 in the 1995-2008 period = 10.72%B=Company beta = sistematic risk of the company versus the market = Let’s assume 0,83. Beta calculation is biased and depends on the time period analysed
4.54%
Ke=RF+B*(RM-RF)6.18%
0.839.7%
www.antonioalcocer.com
WACC= %L*(1-t)*Kd + %E*Ke
WACC= 6,62%
g=2,5% (*)
(*) GDP for the European Union in the 1996-2008 period according to Central European Bank (2,2%). We will asume a g=2.5%T=Effective corporate tax rate paid by the company. It is less than 30% due to fiscal benefits awarded from previous years%L=proportion of banking debt %E=Proportion of equity
WACC & g calculations
59% 41%28.2% 6.3% 9.7%
www.antonioalcocer.com
[DISCOUNTED CASH-FLOW METHOD SUMMARY]
2. [Determine company’s 5-years future cash-flows (*)]
3. [From year “n+5”, future cash-flows grows at “g” rate (**)]
4. [Calculate the NPV today of the infinite cash-flows]
[Enteprise value= NPV of all infinite future cashflows @ WACC]
@Ke if FCFE
1. [Determine which cash-flows you want to use]
@WACC if FCFF
FCFFFCFE
<3%
(*) The number of years range from 5 to 10, in terms of estimating the future P&L, balance sheet and company cash-flows.More adecuate calculation should range 10 years.(**) Future cash-flows from year n+5 growth as an infinite geometric progression with a “g” growing rate. This geometric progression with infinite terms is called RESIDUAL VALUE
www.antonioalcocer.com
87
102123
149
181
2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E ………. INFINITE
5-YEARS CASH-FLOWS ESTIMATION
X (1+g)X (1+g) X (1+g)
X (1+g)^(n-3)
185 190 195
CASH-FLOWS GEOMETRIC PROGRESSION
2011
g=2,5%
EXAMPLE: Company free cash-flows [FCFF]
Data in millions of $Please note that we assume the company will last forever, so from year 2017 onwards we have infinite cash-flowsThe 5-years cashflows estimation must be done according to the mid-range business plan & investment/capex plan; and using the P&L & balance sheet & cashflow statementsAfter the 5th year, in 2017, we calculate cash-flows as a geometric progression increasing in a “g%”=2,5% every year the latest cash-flow. CFn=CFn-1*(1+g)It can be demonstrated that the geometric progression with infinite cash-flows starting at 2017, equal a single cash-flow locatedlocated in 2016 year and value=Cf2017/(WACC-g)The infinite cash-flows from 2017 onwards are called RESIDUAL VALUE
RESIDUAL VALUE
TODAY
www.antonioalcocer.com
87
102123
149
181
2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E ………. INFINITE
5-YEARS CASH-FLOWS ESTIMATION
X (1+g)X (1+g) X (1+g)
X (1+g)^(n-3)
185 190 195
CASH-FLOWS GEOMETRIC PROGRESSION
2011
G=2,5%
EXAMPLE: Free cash-flows [FCFF] are discounted @ WACC
RESIDUAL VALUE
TODAY
NPV=EV=$3780=87
+(1+6.6%)^1
102+
(1+6.6%)^2
123+
(1+6.6%)^3
149+
(1+6.6%)^4
181+
(1+6.6%)^5
181*(1+2.5%)
6.6%-2.5%
(1+6.6%)^5
RESIDUAL VALUE
www.antonioalcocer.com
COMPANY’S EV$3780 millions
Have I done this?
www.antonioalcocer.com
COMPANY’S ENTERPRISE VALUE=
What is the meaning?
www.antonioalcocer.com
“STATIC”BALANCE SHEET
TODAY - 2011
41%
59%
E
L
“DYNAMIC”BALANCE SHEET
“UPDATED”DUE TO IMPACT OF
FUTURE CASH-FLOWS
EO
E: EquityL: Liability (net financial debt) = short term debt + long term debt – cash($)EO = Company’s Estimated “fair value” of equity
??
EV$3780mill.
www.antonioalcocer.com
BALANCE SHEET“UPDATED”
EO
??
EV$3780mill.
- Net Financial Debt
- Long-term pension liability
- Minority interests
+Shareholders’ right in other companies
-$400 mill.
+$150 mill.
-$50 mill.
-$200 mill.
[EO= fair value of company’s equities = 3780-400+150-50-200=$3280 mill.]
EO=Intrinsic value or fair value of the company’s equityShareholders’ rights in other companies are real cash inflows into the company due to ownership of other companies as minority stakeNet financial debt is the net financial liability position with banks. It is a cash-outflow assuming all the debt is paid.Minority interests: It is a portion of the value of a company that it is own by “external” minority shareholders and it does not belongs to the company. Cash out-flowLong term pension liability & other liabilities correspond to future cash-outflows to be paid by the company.
www.antonioalcocer.com
Fair value>market value
Fair value<market value
BUY?
SELL?
www.antonioalcocer.com
PRICE IS WHAT YOU PAY
[demmand falls in love with supply]
MARKET CAP = $6000 mill.# shares = 10 mill.
Market share price paid = $600www.antonioalcocer.com
VALUE IS WHAT YOU GET
EO=$3280 mill.
# shares = 10 mill.
Equity fair/intrinsic value = $328www.antonioalcocer.com
[CONCLUSION 1]
Fair value<market value$328 $600
I shouldn’t have bought new shares!!!or
I better sell the ones I already own@$150
www.antonioalcocer.com
[CONCLUSION 2]
The fair value EO does not changeunless new inputs/info impact
the company’s future cashflowsoverall picture & therefore EV
www.antonioalcocer.com
[95% of time_estimating 5-10 years cash-flows]
[5% estimating WACC & “g” rate (=residual value)]
[CONCLUSION 3]
…but
[Discounting cash-flows model is highly sensible to:]
WACC & “g”
www.antonioalcocer.com
SENSIBILITY ANALYSIS
[WACC]
5% 6,62% 8%
486,7
[g]
2%
2,5%
3%
Fair value per share in $
291,9 209,2
586
735
328,7 229,4
375,7 253,5
www.antonioalcocer.com
[CONCLUSION 4]
In company valuation, the most important issues to understand are:
1. Assumptions_How future cash-flows are calculated2. Understand the risks associated to them in order they do not occur3. Assume than in valuation we always obtain a price range4. Company valuations can be highly manipulated by small changes in WACC & g5. Use multiples valuation for a “rough” number & 5 minutes valuation6. Use discounted cashflow for a “fine tuned” number & right calculation method
www.antonioalcocer.com
Thank you very much for you time!Any comment, suggestion is more than welcome:
www.antonioalcocer.com@antonioalcocer